Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2012 Mar-2011 Jan-1970 Jan-1970
Growth matrix (%)        
Revenue growth 30.20 -- -- --
Op profit growth 31 -- -- --
EBIT growth 23.70 -- -- --
Net profit growth 13.90 -- -- --
Profitability ratios (%)        
OPM 20.50 20.40 -- --
EBIT margin 18.40 19.30 -- --
Net profit margin 8.51 9.72 -- --
RoCE 80.30 -- -- --
RoNW 3.11 3 -- --
RoA 2.10 2.08 -- --
Per share ratios ()        
EPS 11.20 9.79 -- --
Dividend per share 2.50 2 -- --
Cash EPS 8.15 8.50 -- --
Book value per share 89.70 81.50 -- --
Valuation ratios        
P/E 0.45 0.64 -- --
P/CEPS 4.91 6.14 -- --
P/B -- -- -- --
EV/EBIDTA 2.99 4.16 -- --
Payout (%)        
Dividend payout 26.10 23.80 -- --
Tax payout (37) (33) -- --
Liquidity ratios        
Debtor days 212 -- -- --
Inventory days 47.70 -- -- --
Creditor days (27) -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2012 Mar-2011 Jan-1970 Jan-1970
Revenue 168 129 -- --
yoy growth (%) 30.20 -- -- --
Raw materials (116) (88) -- --
As % of sales 68.80 68.30 -- --
Employee costs (2.70) (2.30) -- --
As % of sales 1.61 1.79 -- --
Other costs (15) (12) -- --
As % of sales 9.08 9.50 -- --
Operating profit 34.40 26.30 -- --
OPM 20.50 20.40 -- --
Depreciation (3.90) (1.70) -- --
Interest expense (8.10) (6.20) -- --
Other income 0.29 0.31 -- --
Profit before tax 22.80 18.80 -- --
Taxes (8.50) (6.20) -- --
Tax rate (37) (33) -- --
Minorities and other -- -- -- --
Adj. profit 14.30 12.60 -- --
Exceptional items -- -- -- --
Net profit 14.30 12.60 -- --
yoy growth (%) 13.90 -- -- --
NPM 8.51 9.72 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Jan-1970 Jan-1970 Jan-1970 Jan-1970
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2012 Mar-2011 Jan-1970 Jan-1970
Equity capital 12.80 12.80 -- --
Preference capital -- -- -- --
Reserves 102 91.70 -- --
Net worth 115 104 -- --
Minority interest
Debt 54.50 45.60 -- --
Deferred tax liabilities (net) 0.46 0.65 -- --
Total liabilities 170 151 -- --
Fixed assets 26.20 29.90 -- --
Intangible assets
Investments 0.50 0.50 -- --
Deferred tax asset (net) -- -- -- --
Net working capital 141 119 -- --
Inventories 24.10 19.90 -- --
Inventory Days 52.30 56.10 -- --
Sundry debtors 107 88.80 -- --
Debtor days 232 251 -- --
Other current assets 40.70 34.10 -- --
Sundry creditors (7.30) (12) -- --
Creditor days 15.70 34.80 -- --
Other current liabilities (23) (12) -- --
Cash 2 1.72 -- --
Total assets 170 151 -- --
Switch to
Consolidated
Standalone


Report not showing data